FRONTHOUSE CONSULTING AS

1162 OSLO

Finances

Share Ownership

Return on Equity

170,52 %

Current Ratio

1,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	2 103 000	971 000	834 000
Net Income	914 000	262 000	130 000
Total Assets	1 853 000	799 000	334 000
Total Equity	536 000	422 000	160 000

Income (NOK)	2022	2021	2020
Revenue	2 103 000	971 000	834 000
Expenditure	932 000	635 000	668 000
Operating Profit	1 171 000	336 000	166 000
Financial Income	1 000	1 000	0
Financial Costs	0	0	0
Financial Balance	1 000	1 000	0
Earnings Before Tax	1 172 000	336 000	166 000
Tax	258 000	74 000	37 000
Net Income	914 000	262 000	130 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	1 853 000	799 000	334 000
Total Assets	1 853 000	799 000	334 000
Total Retained Equity	506 000	392 000	130 000
Total Equity	536 000	422 000	160 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 317 000	377 000	174 000
Total Equity and Debt	1 853 000	799 000	334 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 103 000	971 000	834 000
Other Income	0	0	0
Revenue	2 103 000	971 000	834 000
Cost of Goods Sold	0	0	0
Salary Costs	911 000	622 000	616 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	932 000	635 000	668 000
Operating Profit	1 171 000	336 000	166 000
Financial Income	1 000	1 000	0
Financial Costs	0	0	0
Financial Balance	1 000	1 000	0
Dividends	800 000	0	0
Net Income	914 000	262 000	130 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 446 000	585 000	334 000
Total Current Assets	1 853 000	799 000	334 000
Total Assets	1 853 000	799 000	334 000
Total Equity	536 000	422 000	160 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	9 000	10 000	5 000
Unpaid Taxes	130 000	204 000	43 000
Dividends	800 000	0	0
Other Current Debt	120 000	89 000	90 000
Total Current Debt	1 317 000	377 000	174 000
Total Equity and Debt	1 853 000	799 000	334 000

Financial indicators	2022	2021	2020
Return on Equity	170,52 %	62,09 %	81,25 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	55,68 %	34,6 %	19,9 %
Current Ratio	1,41	2,12	1,92
Quick Ratio	1,41	2,12	1,92
Equity Ratio	0,29	0,53	0,48
Gross Profit Margin	100 %	100 %	100 %